The Discounted Cash Flow (DCF) valuation of Luyan Pharma Co Ltd (002788.SZ) is 7.81 CNY. With the latest stock price at 8.73 CNY, the upside of Luyan Pharma Co Ltd based on DCF is -10.5%.
Based on the latest price of 8.73 CNY and our DCF valuation, Luyan Pharma Co Ltd (002788.SZ) is a sell. selling 002788.SZ stocks now will result in a potential gain of 10.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.8% - 6.4% | 5.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 2.51 - 17.28 | 7.81 |
| Upside | -71.3% - 98.0% | -10.5% |